[AXREIT] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[AXREIT] AXIS REITS
Announcement Date
19-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 14.19%
YoY- 10.87%
Quarter Report
Latest QR
Upcoming QR
AXREIT's Result
AXREIT's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 97,251 89,851 82,766 78,048 74,389 71,870 69,300 25.37%
PBT 103,620 101,401 89,174 75,162 65,820 61,976 68,183 32.21%
Tax -52 -52 0 0 0 0 0 -
NP 103,568 101,349 89,174 75,162 65,820 61,976 68,183 32.17%
-
NP to SH 103,568 101,349 89,174 75,162 65,820 61,976 68,183 32.17%
-
Tax Rate 0.05% 0.05% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -6,317 -11,498 -6,408 2,886 8,569 9,894 1,117 -
-
Net Worth 751,867 755,321 603,045 565,535 555,899 550,207 464,523 37.89%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 56,999 52,579 47,895 45,990 44,189 42,825 41,730 23.12%
Div Payout % 55.04% 51.88% 53.71% 61.19% 67.14% 69.10% 61.20% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 751,867 755,321 603,045 565,535 555,899 550,207 464,523 37.89%
NOSH 375,558 375,950 319,223 307,289 306,838 307,001 267,597 25.37%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 106.50% 112.80% 107.74% 96.30% 88.48% 86.23% 98.39% -
ROE 13.77% 13.42% 14.79% 13.29% 11.84% 11.26% 14.68% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 25.90 23.90 25.93 25.40 24.24 23.41 25.90 0.00%
EPS 27.58 26.96 27.93 24.46 21.45 20.19 25.48 5.42%
DPS 15.18 13.99 15.00 14.97 14.40 13.95 15.59 -1.76%
NAPS 2.002 2.0091 1.8891 1.8404 1.8117 1.7922 1.7359 9.98%
Adjusted Per Share Value based on latest NOSH - 307,289
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 5.57 5.14 4.74 4.47 4.26 4.11 3.97 25.35%
EPS 5.93 5.80 5.10 4.30 3.77 3.55 3.90 32.26%
DPS 3.26 3.01 2.74 2.63 2.53 2.45 2.39 23.01%
NAPS 0.4303 0.4322 0.3451 0.3236 0.3181 0.3149 0.2658 37.91%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.33 2.37 2.16 2.02 2.00 1.93 1.78 -
P/RPS 9.00 9.92 8.33 7.95 8.25 8.24 6.87 19.74%
P/EPS 8.45 8.79 7.73 8.26 9.32 9.56 6.99 13.49%
EY 11.84 11.37 12.93 12.11 10.73 10.46 14.31 -11.87%
DY 6.51 5.90 6.95 7.41 7.20 7.23 8.76 -17.97%
P/NAPS 1.16 1.18 1.14 1.10 1.10 1.08 1.03 8.25%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 28/04/11 17/01/11 20/10/10 19/07/10 20/04/10 20/01/10 20/10/09 -
Price 2.36 2.38 2.18 2.07 2.00 1.93 1.85 -
P/RPS 9.11 9.96 8.41 8.15 8.25 8.24 7.14 17.65%
P/EPS 8.56 8.83 7.80 8.46 9.32 9.56 7.26 11.61%
EY 11.69 11.33 12.81 11.82 10.73 10.46 13.77 -10.35%
DY 6.43 5.88 6.88 7.23 7.20 7.23 8.43 -16.53%
P/NAPS 1.18 1.18 1.15 1.12 1.10 1.08 1.07 6.74%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment